[EKSONS] QoQ Quarter Result on 31-Dec-2002 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -46.52%
YoY- 172.22%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 65,128 56,819 65,306 60,546 60,968 69,549 57,496 8.65%
PBT 3,302 3,134 2,586 1,333 2,477 723 -2,936 -
Tax -808 -677 35 -20 -22 -13 2,936 -
NP 2,494 2,457 2,621 1,313 2,455 710 0 -
-
NP to SH 2,494 2,457 2,621 1,313 2,455 710 -2,881 -
-
Tax Rate 24.47% 21.60% -1.35% 1.50% 0.89% 1.80% - -
Total Cost 62,634 54,362 62,685 59,233 58,513 68,839 57,496 5.86%
-
Net Worth 131,263 131,040 141,238 137,864 135,843 135,395 133,349 -1.04%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 131,263 131,040 141,238 137,864 135,843 135,395 133,349 -1.04%
NOSH 164,078 163,800 164,230 164,124 163,666 165,116 164,628 -0.22%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.83% 4.32% 4.01% 2.17% 4.03% 1.02% 0.00% -
ROE 1.90% 1.88% 1.86% 0.95% 1.81% 0.52% -2.16% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 39.69 34.69 39.76 36.89 37.25 42.12 34.92 8.90%
EPS 1.52 1.50 1.60 0.80 1.50 0.43 -1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.80 0.86 0.84 0.83 0.82 0.81 -0.82%
Adjusted Per Share Value based on latest NOSH - 164,124
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 39.66 34.60 39.77 36.87 37.13 42.35 35.01 8.66%
EPS 1.52 1.50 1.60 0.80 1.50 0.43 -1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7993 0.798 0.8601 0.8395 0.8272 0.8245 0.812 -1.04%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.05 0.74 0.76 0.93 0.99 1.08 1.05 -
P/RPS 2.65 2.13 1.91 2.52 2.66 2.56 3.01 -8.13%
P/EPS 69.08 49.33 47.62 116.25 66.00 251.16 -60.00 -
EY 1.45 2.03 2.10 0.86 1.52 0.40 -1.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.93 0.88 1.11 1.19 1.32 1.30 0.51%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 27/08/03 29/05/03 27/02/03 27/11/02 29/08/02 30/05/02 -
Price 1.08 1.16 0.75 0.80 0.99 1.03 1.11 -
P/RPS 2.72 3.34 1.89 2.17 2.66 2.45 3.18 -9.88%
P/EPS 71.05 77.33 46.99 100.00 66.00 239.53 -63.43 -
EY 1.41 1.29 2.13 1.00 1.52 0.42 -1.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.45 0.87 0.95 1.19 1.26 1.37 -0.97%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment